Terraced
CR0
3 beds
1 bath
Amberley Grove, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£14,390
↗ 10%After 5 Years
Change In Property Value
£62,568
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,196 | £20,499 | £20,806 | £21,327 | £21,860 | £104,688 |
| Total Expenses | £17,288 | £17,331 | £17,372 | £17,434 | £17,498 | £86,923 |
| Profit Before Tax | £2,908 | £3,168 | £3,435 | £3,892 | £4,362 | £17,765 |
| Profit After Tax | £2,356 | £2,566 | £2,782 | £3,153 | £3,533 | £14,390 |
| Change In Property Value | £5 | £9,180 | £16,386 | £21,806 | £15,191 | £62,568 |
| Net Return | £2,360 | £11,746 | £19,169 | £24,959 | £18,724 | £76,958 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change